Valuation SEMITEC Corporation

Stocks

Delayed Japan Exchange 02:30:00 2026-08-25 EDT			5-day change	1st Jan Change
2,158.00 ^JPY	-0.19%		-2.53%	-7.14%

03-25	Tranche Update on SEMITEC Corporation's Equity Buyback Plan announced on November 13, 2025.	CI
03-23	SEMITEC Corporation's Equity Buyback announced on November 13, 2025, has closed with 204,000 shares, representing 2.03% for ¥493.05 million.	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	21,631	27,764	19,679	18,176	22,188	20,746	-
Change	-	28.36%	-29.12%	-7.64%	22.07%	-6.5%	-
Enterprise Value (EV)	19,868	22,187	12,174	8,820	14,839	20,746	20,746
Change	-	11.67%	-45.13%	-27.55%	68.25%	39.81%	0%
P/E	8.01x	8.79x	9.41x	5.86x	8.13x	8.22x	8.22x
PBR	1.39x	1.47x	0.92x	0.78x	0.9x	0.77x	0.72x
PEG	-	0.5x	-0.3x	0.1x	-1.53x	-1.73x	-
Capitalization / Revenue	1.03x	1.2x	0.87x	0.72x	0.87x	0.78x	0.75x
EV / Revenue	0x	0x	0x	0x	0x	0.78x	0.75x
EV / EBITDA	0x	0x	0x	0x	0x	3.99x	3.77x
EV / EBIT	0x	0x	0x	0x	0x	5.93x	5.93x
EV / FCF	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-
Dividend per Share ²	20	25	26	40	47	65	70
Rate of return	1.05%	1.02%	1.44%	2.34%	2.09%	3.01%	3.24%
EPS ²	237.4	277.7	191.9	291.7	276.2	263.1	263.1
Distribution rate	8.42%	9%	13.5%	13.7%	17%	24.7%	26.6%
Net sales ¹	21,072	23,232	22,675	25,334	25,458	26,500	27,500
EBITDA ¹	4,246	4,750	4,676	5,081	4,736	5,200	5,500
EBIT ¹	3,247	3,678	3,571	3,915	3,535	3,500	3,500
Net income ¹	2,699	3,157	2,148	3,113	2,690	2,600	2,600
Net Debt	-1,763	-5,577	-7,505	-9,356	-7,349	-	-
Reference price ²	1,902.50	2,442.00	1,806.00	1,708.00	2,245.00	2,162.00	2,162.00
Nbr of stocks (in thousands)	11,370	11,370	10,896	10,642	9,883	9,596	-
Announcement Date	5/13/22	5/12/23	5/14/24	5/13/25	5/12/26	-	-

¹JPY in Million²JPY

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
SEMITEC CORPORATION	8.22x	-	-	3.01%	130M
AMPHENOL CORPORATION	30.83x	5.72x	17.52x	0.65%	192B
HON HAI PRECISION INDUSTRY CO., LTD.	13.07x	0.3x	6.58x	3.85%	107B
EOPTOLINK TECHNOLOGY INC., LTD.	25.36x	10.16x	21.06x	0.66%	85.44B
MURATA MANUFACTURING CO., LTD.	36.56x	5.88x	19.07x	0.99%	80.86B
SAMSUNG ELECTRO-MECHANICS CO., LTD.	64.06x	6.76x	31.57x	0.23%	70.2B
LUXSHARE PRECISION INDUSTRY CO., LTD.	19.36x	1.02x	11.99x	0.86%	61.54B
TE CONNECTIVITY PLC	18.44x	3.14x	11.92x	1.44%	58.6B
COHERENT CORP.	37.07x	5.23x	19.77x	0.02%	53.95B
SUZHOU TFC OPTICAL COMMUNICATION CO., LTD.	61.58x	27.65x	61.47x	0.43%	40.48B
Average	31.45x	7.32x	22.33x	1.21%	75.02B
Weighted average by Cap.	31.59x	6.13x	19.49x	1.13%